Burnham Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-21.46	11.95	9.43	5.43	2.07
Depreciation & Amortization	5.32	4.95	4.54	4.8	4.54
Asset Writedown & Restructuring Costs	3.92	-	2.3	-	-
Stock-Based Compensation	1.19	0.47	0.7	0.27	0.22
Other Operating Activities	7.55	-2.58	-2.68	0.8	1.22
Change in Accounts Receivable	-5.21	3.16	-1.28	-4.32	3.73
Change in Inventory	7.65	0.98	4.21	-9.04	-3.23
Change in Accounts Payable	4.1	4.92	0.89	-	2.77
Change in Other Net Operating Assets	-1.71	-1.99	1.74	3.53	-0.59
Operating Cash Flow	1.34	22.11	21.12	1.47	10.75
Operating Cash Flow Growth	-93.95%	4.68%	1339.81%	-86.35%	126.71%
Capital Expenditures	-9.2	-10.9	-8.11	-7.28	-9.53
Cash Acquisitions	-0.45	-1.1	-2.28	-	-
Investment in Securities	-	-	-	-0.61	-0.8
Other Investing Activities	24.99	-0.25	-1.41	-0.01	-0.01
Investing Cash Flow	15.34	-12.25	-11.8	-7.9	-10.34
Long-Term Debt Issued	-	-	-	11.89	3.56
Long-Term Debt Repaid	-10.9	-4.96	-6.31	-	-
Net Debt Issued (Repaid)	-10.9	-4.96	-6.31	11.89	3.56
Preferred Dividends Paid	-0.02	-0.02	-0.02	-0.02	-
Common Dividends Paid	-4.38	-4.34	-4.12	-4.1	-4.07
Dividends Paid	-4.4	-4.36	-4.13	-4.12	-4.07
Other Financing Activities	-0.05	-0.07	-	-	-
Financing Cash Flow	-15.35	-9.39	-10.44	7.77	-0.51
Miscellaneous Cash Flow Adjustments	-	0	-0.01	-	-
Net Cash Flow	1.33	0.47	-1.12	1.34	-0.11
Free Cash Flow	-7.86	11.21	13.02	-5.81	1.21
Free Cash Flow Growth	-	-13.89%	-	-	209.97%
Free Cash Flow Margin	-3.05%	4.81%	5.85%	-2.42%	0.56%
Free Cash Flow Per Share	-1.68	2.39	2.79	-1.26	0.27
Cash Interest Paid	0.6	2.1	2.7	1.7	-
Cash Income Tax Paid	1.64	6.58	-0.02	0.37	2.18
Levered Free Cash Flow	10.42	5.64	7.52	-8.21	5.35
Unlevered Free Cash Flow	10.82	6.93	9.23	-7.15	6
Change in Working Capital	4.83	7.07	5.57	-9.83	2.69

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.